HALF YEAR REPORT AS OF JUNE 30, 2015
TO OUR SHAREHOLDERS Patrik Heider, Spokesman of the Executive Board and CFOO The Nemetschek Group maintained its dynamic development from the first quarter of 2015 and accelerated revenue growth in the second quarter. The high level of growth in the first half of the year, which was primarily non-domestic and with software licenses, is accompanied by key strategic measures, e.g. investments in further internationalization of the brands, extension of BIM 5D expertise and increased sales/distribution and marketing activities. DYNAMIC FIRST HALF YEAR Group revenue in the second quarter rose to EUR 68.6 million, a growth of 33.8 % compared to the same quarter in the previous year (EUR 51.3 million). In the first half of 2015, revenue increased by 32.2 % to EUR 135.2 million (previous year s period: EUR 102.3 million). Adjusted for currency fluctuations, revenue in the first half year rose by about 26 %. Bluebeam Software, Inc., acquired as of October 31, 2014, contributed EUR 21.0 million to revenue in the first half year. The Group s purely organic growth was thus at a high 11.6 % and consequently exceeded the target range of 6 % to 9 %. Likewise, earnings before interest, taxes, depreciation and amortization (EBITDA) rose considerably by 27.4 % to EUR 32.6 million after six months (previous year s period: EUR 25.6 million). The EBITDA margin was 24.1 % in the half year, following 25.0 % in the previous year. Forward-looking investments, e.g. in personnel for sales/distribution and marketing for the brands, had an impact on the margin. In the first half year, the tax rate increased to 32.7 % (previous year: 28.6 %). Deferred tax expenses on unrealized intra- Group foreign exchange gains had the effect of increasing the tax rate. In the first half of 2015, net income (Group shares) rose by 7.5 % to EUR 15.5 million (previous year s period: EUR 14.4 million). Accordingly, the earnings per share increased from EUR 0.37 in the previous year to EUR 0.40. Adjusted for depreciation and amortization from purchase price allocation (PPA), net income for the half year rose more strongly by 18.7 % to EUR 19.1 million (previous year s period: EUR 16.1 million). This corresponds to an adjusted earnings per share of EUR 0.50 (previous year s period: EUR 0.42 per share). In the second quarter of 2015, we strengthened the high growth dynamics from the first quarter. The growth drivers were our existing brands as well as the Bluebeam brand acquired last year, whose development we are very satisfied with. Parallel to this, we are investing in the extension of our international market presence, in an effective sales/distribution system, in innovations across the life cycle of the AEC industry and in strengthening our 5D expertise. This is the prerequisite for securing future growth and making optimum use of our great opportunities in the markets.
HALF YEAR REPORT AS OF JUNE 30, 2015 FOCUS ON INTERNATIONALIZATION SIGNIFICANT US MARKET GAINS The Nemetschek Group was able to reinforce its growth and considerably extend its market presence on international markets. In total, non-domestic revenue in the first half of 2015 climbed by 47.2 % to EUR 90.0 million (H1 2014: EUR 61.2 million). In the USA, Bluebeam s home market, it was possible to more than triple revenues. Domestic revenue also developed positively and rose by 9.8 % to EUR 45.2 million (previous year s period: EUR 41.1 million). STRONG GROWTH WITH SOFTWARE LICENSES OF 45.6 % Revenues from software licenses rose in the first six months of 2015 with a clear plus of 45.6 % to a record high of EUR 70.4 million (previous year s period: EUR 48.3 million). Revenues from software service contracts increased to EUR 58.3 million, a rise of 20.3 % compared to the previous year s figure of EUR 48.5 million. Our first half of the year is marked by two positive developments: On the one hand, our non-domestic growth was considerably faster, especially in the USA. On the other hand, the high level of business in software licenses indicates that we have an excellent position in the AEC market and consequently with our customers. We have thus established a good basis for future growth since licenses mean higher service revenues. HEALTHY BALANCE SHEET AND HIGH LIQUID RESERVES As of the end of the first half of 2015, the Nemetschek Group maintained an extremely sound net asset structure and financial position. As of June 30, 2015, the equity ratio rose to 47.2 % (December 31, 2014: 46.8 %). The Group had cash and cash equivalents amounting to EUR 65.0 million and a net liquidity of EUR 11.0 million (December 31, 2014: EUR -3.0 million). DEVELOPMENT OF THE SEGMENTS The Design segment continued to develop positively. Revenue rose by 11.1 % in the half year to EUR 94.0 million (previous year s period: EUR 84.6 million). EBITDA rose to EUR 21.7 million (previous year s period: EUR 20.3 million), which corresponds to an EBITDA margin of 23.1 % (previous year: 24.0 %). As a result of the Bluebeam acquisition, the Build segment was able to grow very strongly. Revenue increased to EUR 28.6 million, which is more than four times the previous year s figure of EUR 7.1 million. Organic revenue for the half year of EUR 7.6 million was thus 6.2 % more than that of the previous year. On a quarterly basis, it was even possible to increase organic revenue by 14 %. EBITDA rose to EUR 6.3 million (previous year s period: EUR 1.6 million), which corresponds to an EBITDA margin of 22.1 % (H1 2014: 22.6 %). Revenue in the Manage segment rose by 11.3 % to EUR 2.7 million (H1 2014: EUR 2.4 million). EBITDA remained at the previous year s level at EUR 0.3 million, which corresponds to an EBITDA margin of 11.0 % (previous year s period: 14.4 %). The Media & Entertainment segment showed favorable revenue growth in the first six months, rising by 21.9 % to EUR 10.0 million, following EUR 8.2 million in the previous year s period. EBITDA increased to EUR 4.3 million (previous year s period: EUR 3.4 million), which caused the EBITDA margin to reach a high 43.1 % (previous year s period: 41.0 %). OUTLOOK FOR THE FINANCIAL YEAR 2015 AFFIRMED The Nemetschek Group affirms its forecast for the 2015 financial year on the basis of the strong development in the first half of 2015 and the anticipated revenue and earnings development in the remaining course of the financial year. Revenue in a target range of EUR 262 million to EUR 269 million is expected (corresponding to an increase of 20 % to 23 %; of this 6 % to 9 % organic). EBITDA is forecast at between EUR 62 million and EUR 65 million. Thank you for your trust! Yours sincerely, Patrik Heider 3
NEMETSCHEK ON THE CAPITAL MARKET SHARE MARKETS CONTINUE ON THE RISE After the year got off to a favorable start, share markets were affected by the Greek debt crisis in the second quarter of 2015. However, according to market experts, the global economic impact is expected to remain manageable since the Greek economy only makes up about 0.2 % of the global economy. On the whole, the global economy is currently stable since economic prospects are improving in the USA as well as in the eurozone. On the other hand, economic dynamics in most emerging markets are rather restrained at present. Investors are concerned especially on account of the situation in Greece, which has been accompanied by heightened volatility on the share markets. All in all, indexes have been rising since the beginning of the year: For instance, the DAX posted growth of around 12 % in the first half of the year. The TecDAX, which contains the 30 largest technology values, rose even stronger by about 20 %. PRICE DEVELOPMENT OF THE NEMETSCHEK SHARE SINCE THE START OF 2015 The Nemetschek share price has climbed significantly since the start of the year. During the first six months, the share rose overall by about 38 % to EUR 28.87. The market capitalization of Nemetschek AG rose accordingly to around EUR 1.11 billion. PRICE DEVELOPMENT OF THE NEMETSCHEK SHARE COMPARED TO TECDAX AND DAX (INDEXED) Nemetschek shares develop better than TecDAX 35 32 Nemetschek TecDAX DAX 29 26 23 20 Jan 15 Feb 15 Mar 15 Apr 15 May 15 Jun 15 ANNUAL GENERAL MEETING APPROVED ALL ITEMS ON THE AGENDA On May 20, 2015, the executive board and supervisory board of the Nemetschek Group welcomed more than 100 shareholders to the annual general meeting in Munich. The shareholders were informed about the past financial year 2014 and about the prospects for the current financial year 2015. Then resolutions from the agenda were presented for approval. All agenda items were approved by the company s shareholders with large majority. DIVIDEND PAYMENT OF EUR 1.60 PER SHARE One of the agenda items at the annual general meeting was the proposal on the appropriation of profits. For the 2014 financial year, the supervisory board and executive board proposed a dividend in the amount of EUR 1.60 per share, an increase of about 23 % compared to the previous year (EUR 1.30 per share). The dividend proposal was approved, and consequently EUR 15.4 million in total was paid out to the shareholders on May 21, 2015 (previous year: EUR 12.5 million). The considerable dividend increase was in keeping with the very positive business development in the 2014 financial year. The dividend payout ratio for the 2014 financial year was therefore approximately 35 % in relation to the operative cash flow amounting to EUR 44.2 million. The Nemetschek Group pursues a long-term dividend policy, and would like to continue to involve its shareholders in the success and development of the company in future.
HALF YEAR REPORT AS OF JUNE 30, 2015 STOCK SPLIT SUCCESSFULLY COMPLETED At the annual general meeting, the proposed stock split at a ratio of 1:4 was also approved. The stock split was carried out on June 30, 2015. Every shareholder received three additional shares for every Nemetschek share held at no further charge. Given that the overall value remained the same, the estimated price level per share for the shareholders decreased accordingly by one quarter. The nominal capital of Nemetschek AG quadrupled as a result of the split from 9,625,000 to 38,500,000. SHAREHOLDER STRUCTURE Nemetschek Aktiengesellschaft s share capital as of June 30, 2015 increased to 38,500,000 and was divided into 9,625,000 no-par value bearer shares. The free float remained unchanged at 46.43 percent as of June 30, 2015. SHAREHOLDER STRUCTURE* 5.2 % Prof. Georg Nemetschek Free float 46.4 % 48.4 % Nemetschek Vermögensverwaltungs GmbH & Co. KG *Direct shareholdings as of June 30, 2015 KEY FIGURES NEMETSCHEK GROUP in million 2nd Quarter 2015 2nd Quarter 2014 Change 6 month 2015 6 month 2014 Change Revenues 68.6 51.3 33.8 % 135.2 102.3 32.2 % EBITDA 15.2 12.4 22.6 % 32.6 25.6 27.4 % as % of revenue 22.2 % 24.2 % 24.1 % 25.0 % EBITA 13.6 11.3 21.0 % 29.4 23.3 26.2 % as % of revenue 19.9 % 22.0 % 21.7 % 22.8 % EBIT 11.1 10.3 8.0 % 24.3 21.3 14.1 % as % of revenue 16.2 % 20.1 % 18.0 % 20.9 % Net income (group shares) 7.1 6.9 3.0 % 15.5 14.4 7.5 % per share in * 0.18 0.18 0.40 0.37 Net income (group shares) before depreciation of PPA** 8.9 7.8 14.5 % 19.1 16.1 18.7 % per share in * 0.23 0.20 0.50 0.42 Cash flow from operating activities 34.0 26.0 30.5 % Free Cash Flow 29.9 24.2 23.7 % Net cash*** 11.0-3.0 Equity ratio*** 47.2 % 46.8 % Headcount as of balance sheet date 1,655 1,345 23.0 % * For better comparability, earnings per share has been presented after the stock split ** Purchase Price Allocation *** Presentation of previous year as of December 31, 2014 5
INTERIM MANAGEMENT REPORT REPORT ON THE EARNINGS, FINANCIAL AND ASSET SITUATION CONSIDERABLE INCREASE IN REVENUES OF 32.2 %, EBITDA MARGIN STABLE AT 24.1 % The Nemetschek Group increased its revenues in the first half of the year by 32.2 % to EUR 135.2 million (previous year: EUR 102.3 million). EBITDA rose to EUR 32.6 million, an increase of 27.4 % compared to the previous year (previous year: EUR 25.6 million). The operating margin of 24.1 % was slightly below that of the previous year (25.0%) on account of investments in growth and internationalization. REVENUES FROM SOFTWARE LICENSES ROSE BY 45.6 % Revenues from software licenses increased to EUR 70.4 million The Nemetschek Group increased revenues from software licenses in the first half of the year by 45.6 % to EUR 70.4 million (previous year: EUR 48.3 million). In addition, revenues from software service contracts were increased by 20.3 % to EUR 58.3 million during the same period (previous year: EUR 48.5 million). The share of revenues from software licenses compared to total revenues grew from 47.3 % to 52.1 %. Especially on the international markets, we were able to greatly accelerate our growth course. This was primarily contributed to by the acquisition of Bluebeam Software, Inc. at the end of 2014. In total, non-domestic revenues climbed by 47.2 % to EUR 90.0 million (previous year: EUR 61.2 million). Domestic revenues rose in the first half of 2015 by 9.8 % to EUR 45.2 million (previous year: EUR 41.1 million). SUMMARY OF SEGMENTS In the Design segment, the Nemetschek Group generated revenue growth of 11.1 % to EUR 94.0 million (previous year: EUR 84.6 million). EBITDA rose to EUR 21.7 million (previous year: EUR 20.3 million). This is equivalent to an operating margin of 23.1 % after 24.0 % in the previous year. In the Build segment revenues in the amount of EUR 28.6 million were clearly above those of the previous year (EUR 7.1 million). The increase in revenue is mainly attributable to the effect of acquiring Bluebeam Software, Inc. The new company contributed EUR 21.0 million to Group revenue in the first half of 2015. The EBITDA margin of 22.1 % was almost at the level of that of the previous year (previous year: 22.6 %). The Manage segment sustained the positive development from the first quarter and increased revenues in the first half of 2015 by 11.3 % to EUR 2.7 million (previous year: EUR 2.4 million); as a result of investments, the EBITDA margin amounted to 11.0 % (previous year: 14.4 %). The Media & Entertainment segment showed very favorable development. With a plus of 21.9 %, revenues rose to EUR 10.0 million. The EBITDA margin grew based on the year-over-year comparison to 43.1 % (previous year: 41.0 %). EARNINGS PER SHARE AT EUR 0.40 Operating expenses rose considerably by 37.6 % from EUR 82.6 million to EUR 113.7 million. The increase is mainly due to advance performance in revenue growth and internationalization. Material expenses rose by EUR 0.7 million to EUR 4.5 million. Personnel expenses increased by 36.9 % from EUR 44.5 million to EUR 60.9 million. Depreciation and amortization rose from EUR 4.3 million to EUR 8.3 million as a result of the purchase price allocation of Bluebeam Software, Inc. Furthermore, other operating expenses rose by 33.3 % from EUR 30.1 million to EUR 40.1 million. The tax rate of the Nemetschek Group grew to 32.7 % (previous year: 28.6 %) in the first half of 2015. The higher tax rate is in part attributable to the increased earnings of companies in countries with higher levels of taxation. Furthermore, deferred tax expenses on unrealized intra-group foreign exchange gains had the effect of increasing the tax rate in the consolidated financial statements. Adjusted for these intra-group effects the tax rate was at around 29.5 %. The net income for the year (Group shares) amounted to EUR 15.5 million and thus exceeded the previous
HALF YEAR REPORT AS OF JUNE 30, 2015 year s amount of EUR 14.4 million by 7.5 %. Thus the earnings per share amounted to EUR 0.40 (previous year, adjusted as a result of the stock split: EUR 0.37). Adjusted for depreciation and amortization from purchase price allocation, net income for the year climbed considerably more by 18.7 % to EUR 19.1 million (previous year: EUR 16.1 million), and therefore the earnings per share reached EUR 0.50 (previous year, adjusted as a result of the stock split: EUR 0.42 per share). OPERATING CASH FLOW AMOUNTS TO EUR 34.0 MILLION In the first half of 2015, the Nemetschek Group generated an operating cash flow of EUR 34.0 million, an increase of EUR 30.5 % compared to the previous year (previous year: EUR 26.0 million). The main reason for the rise compared to the previous year is an increase in earnings before taxes of EUR 2.9 million and the elimination of higher depreciation and amortization from purchase price allocation. The cash flow from investing activities of EUR 4.0 million was above the previous year s level (EUR 1.8 million). The reason for this is investment in property, plant and equipment and intangible assets as well as the acquisition of an operative sales unit. The cash flow from financing activities amounting to EUR 24.7 million (previous year: EUR 14.1 million) mainly includes dividend payments totaling EUR 15.4 million, profit distributions to non-controlling interests of EUR 1.4 million and the repayment of bank loans of EUR 6.0 million. Operating cash flow increased by 30.5 percent HIGH BALANCE OF CASH AND CASH EQUIVALENTS OF EUR 65.0 MILLION As of June 30, 2015, the Nemetschek Group had cash and cash equivalents amounting to EUR 65.0 million (December 31, 2014: EUR 57.0 million). Mainly due to the rise in liquidity, current assets increased to EUR 108.3 million (December 31, 2014: EUR 98.4 million). Non-current assets rose mainly due to the foreign currency exchange rate influences of the USD to EUR 199.0 million (December 31, 2014: EUR 193.3 million). EQUITY RATIO AT 47.2 PERCENT Deferred revenues increased by EUR 14.9 million to EUR 47.3 million in line with software service contracts invoiced. The balance sheet total amounted to EUR 307.3 million as of June 30, 2015 (December 31, 2014: EUR 291.7 million). Equity rose to EUR 144.9 million (December 31, 2014: EUR 136.6 million). Thus, the equity ratio amounted to 47.2 %, following 46.8 % as of December 31, 2014. The company increased capital from its own resources in June 2015. Subscribed capital increased from EUR 9.6 million to EUR 38.5 million; the capital reserve decreased accordingly. EMPLOYEES At the reporting date June 30, 2015, the Nemetschek Group employed 1,655 staff (June 30, 2014: 1,345). The increase mainly results from the acquisition of Bluebeam Software, Inc. as of October 31, 2014 (155 employees) and is also attributable to the recruitment planned in several Group companies. REPORT ON SIGNIFICANT TRANSACTIONS WITH RELATED PARTIES There are no significant changes compared to the information provided in the consolidated financial statements as of December 31, 2014. OPPORTUNITY AND RISK REPORT Please see the opportunities and risks described in the Group management report for the year ended December 31, 2014, for details on significant opportunities and risks for the prospective development of the Nemetschek Group. In the interim period there have been no material changes. 7
REPORT ON FORECASTS AND OTHER STATEMENTS ON PROSPECTIVE DEVELOPMENT Expectations confirmed for fiscal year 2015 On the basis of the development in the first half of 2015 and the development of revenues and earnings anticipated for the remainder of the financial year, the Nemetschek Group affirms its forecast for 2015 and expects the revenue in the target range from EUR 262 million to EUR 269 million (an increase of 20 % to 23 %). EBITDA is to be forecast at between EUR 62 million and EUR 65 million. NOTES TO THE INTERIM FINANCIAL STATEMENTS BASED ON IFRS The interim financial statements of the Nemetschek Group have been prepared in accordance with the International Financial Reporting Standards (IFRS), as required to be applied in the European Union, and the interpretations of the International Financial Reporting Interpretations Committee (IFRIC) and of the Standing Interpretations Committee (SIC). These interim financial statements have been prepared in agreement with the requirements of IAS 34 and 37w WpHG (Wertpapierhandelsgesetz: German Securities Trading Act). The interim financial statements as of June 30, 2015 have not been audited and have not undergone an audit. The same accounting policies and calculation methods are applied to the interim financial statements as for the consolidated financial statements dated December 31, 2014. Significant changes to the consolidated statement of financial position, the consolidated statement of comprehensive income and the consolidated cash flow statement are detailed in the report on the earnings, financial and asset situation. The group of companies consolidated is the same as of December 31, 2014, except for the following changes: Graphisoft SE, Budapest, Hungary, purchased the Cigraph sales branch in Italy on January 15, 2015. The purchase included the ArchiCAD and Artlantis sales units. The company was included in the consolidated financial statements for the first time in January. The purchase price amounted to EUR 1,774 thousand. The preliminary purchase price allocation mainly included intangible assets for customer relationships amounting to EUR 1,667 thousand. In addition to these, liabilities for customer loyalty programs as well as obligations to employees amounting to EUR 643 thousand were accounted for. Goodwill amounting to EUR 750 thousand was capitalized. DECLARATION OF THE LEGAL REPRESENTATIVES We hereby confirm that to the best of our knowledge, the interim consolidated financial statements give a true and fair view of the net assets, financial position and results of operations of the Group and the interim Group management report gives a true and fair view of the business performance, including the results of operations and the situation of the Group, and describes the main opportunities and risks and anticipated development of the Group in the remaining financial year, in accordance with the applicable framework for interim financial reporting. Munich, July 2015 Patrik Heider Sean Flaherty Viktor Várkonyi As the result of rounding it is possible that the individual figures in this quarterly report do not exactly add up to the totals given and that the percentage disclosures do not reflect the absolute values from which they are derived.
HALF YEAR REPORT AS OF JUNE 30, 2015 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME for the period from January 1 to June 30, 2015 and 2014 STATEMENT OF COMPREHENSIVE INCOME Thousands of 2nd Quarter 2015 2nd Quarter 2014 6 month 2015 6 month 2014 Revenues 68,626 51,279 135,177 102,266 Own work capitalized 0 0 7 0 Other operating income 647 730 2,872 1,680 Operating Income 69,273 52,009 138,056 103,946 Cost of materials / cost of purchased services - 2,452-1,806-4,459-3,797 Personnel expenses - 30,914-22,511-60,911-44,490 Depreciation of property, plant and equipment and amortization of intangible assets - 4,112-2,137-8,251-4,257 thereof amortization of intangible assets due to purchase price allocation - 2,520-983 - 5,065-1,971 Other operating expenses - 20,680-15,268-40,108-30,079 Operating expenses - 58,158-41,722-113,729-82,623 Operating results (EBIT) 11,115 10,287 24,327 21,323 Interest income 27 37 93 72 Interest expenses - 157-8 - 348-51 Share of results of associated companies - 72 0 94 0 Other financial income 113 0 113 0 Earnings before taxes (EBT) 11,026 10,316 24,279 21,344 Income taxes - 3,570-2,892-7,945-6,103 Net income for the year 7,456 7,424 16,334 15,241 Other comprehensive income: Difference from currency translation - 5,985-308 9,224-1,604 Subtotal of items of other comprehensive income that will be reclassified to income in future periods: - 5,985-308 9,224-1,604 Gains/losses on revaluation of defined benefit pension plans 350-195 - 588-137 Tax effect - 98 54 165 38 Subtotal of items of other comprehensive income that will not be reclassified to income in future periods: 252-141 - 423-99 Subtotal other comprehensive income - 5,733-449 8,801-1,703 Total comprehensive income for the year 1,723 6,975 25,135 13,538 Net profit or loss for the period attributable to: Equity holders of the parent 7,100 6,891 15,499 14,411 Non-controlling interests 355 533 834 830 Net income for the year 7,455 7,424 16,333 15,241 Total comprehensive income for the year attributable to: Equity holders of the parent 1,316 6,473 24,094 12,732 Non-controlling interests 407 502 1,041 806 Total comprehensive income for the year 1,723 6,975 25,135 13,538 Earnings per share (undiluted) in euros 0.18 0.18* 0.40 0.37* Earnings per share (diluted) in euros 0.18 0.18* 0.40 0.37* Average number of shares outstanding (undiluted) 38,500,000 38,500,000 38,500,000 38,500,000 Average number of shares outstanding (diluted) 38,500,000 38,500,000 38,500,000 38,500,000 * For better comparability, earnings per share has been presented after the stock split 9
CONSOLIDATED STATEMENT OF FINANCIAL POSITION as of June 30, 2015 and December 31, 2014 STATEMENT OF FINANCIAL POSITION ASSETS Thousands of June 30, 2015 December 31, 2014 Current assets Cash and cash equivalents 64,964 56,968 Trade receivables, net 29,488 28,869 Inventories 752 725 Tax refunded claims for income taxes 2,553 2,509 Other current financial assets 13 10 Other current assets 10,571 9,301 Current assets, total 108,341 98,382 Non-current assets Property, plant and equipment 11,431 10,800 Intangible assets 67,895 68,770 Goodwill 116,965 111,285 Investments in associates and non-current available-for-sale assets 986 892 Deferred tax assets 895 727 Non-current financial assets 51 59 Other non-current assets 762 772 Non-current assets, total 198,985 193,305 Total assets 307,326 291,687
HALF YEAR REPORT AS OF JUNE 30, 2015 EQUITY AND LIABILITIES Thousands of June 30, 2015 December 31, 2014 Current liabilities Short-term loans and current portion of long-term loans 12,000 12,000 Trade payables 5,488 5,784 Provisions and accrued liabilities 18,643 21,107 Deferred revenue 47,259 32,386 Income tax liabilities 3,680 4,712 Other current financial obligations 90 1,633 Other current liabilities 7,547 6,640 Current liabilities, total 94,707 84,262 Non-current liabilities Long-term loans without current portion 42,000 48,000 Deferred tax liabilities 16,742 15,438 Pensions and related obligations 2,300 1,667 Non-current financial obligations 1,223 1,336 Other non-current liabilities 5,425 4,408 Non-current liabilities, total 67,690 70,849 Equity Subscribed capital 38,500 9,625 Capital reserve 12,485 41,360 Retained earnings 95,678 96,621 Other comprehensive income - 3,734-12,625 Equity (Group shares) 142,929 134,981 Non-controlling interests 2,000 1,595 Equity, total 144,929 136,576 Total equity and liabilities 307,326 291,687 11
CONSOLIDATED CASH FLOW STATEMENT for the period from January 1 to June 30, 2015 and 2014 CASH FLOW STATEMENT Thousands of 2015 2014 Profit (before tax) 24,279 21,344 Depreciation and amortization of fixed assets 8,251 4,257 Change in pension provision 45 103 Other non-cash transactions 143 235 Portion of the result of non-controlling interests - 94 0 Losses from disposal of fixed assets 82 98 Cash flow for the period 32,706 26,037 Interest income - 93-72 Interest expenses 348 51 Change in other provisions - 3,077 190 Change in trade receivables 58-3,014 Change in other assets 1,811 749 Change in trade payables - 296-776 Change in other liabilities 8,607 8,751 Interest received 91 63 Income taxes received 708 475 Income taxes paid - 6,901-6,427 Cash flow from operating activities 33,962 26,027 Capital expenditure - 2,567-1,878 Cash received from the disposal of fixed assets 121 245 Cash paid for the purchase of consolidated companies and other business combinations net of cash aquired - 1,587-201 Cash flow from investing activities - 4,033-1,834 Dividend payments - 15,400-12,512 Cash paid to non-controlling interests - 1,375-861 Interest paid - 339-770 Repayment of borrowings - 6,000 0 Purchase of non-controlling interests - 1,577 0 Cash flow from financing activities - 24,691-14,143 Changes in cash and cash equivalents 5,238 10,050 Effect of exchange rate differences on cash and cash equivalents 2,758 75 Cash and cash equivalents at the beginning of the period 56,968 48,553 Cash and cash equivalents at the end of the period 64,964 58,678
HALF YEAR REPORT AS OF JUNE 30, 2015 CONSOLIDATED SEGMENT REPORTING for the period from January 1 to June 30, 2015 and 2014 SEGMENT REPORTING 2015 Thousands of Total Elimination Design Build Manage Media & Entertainment Revenue, external 135,177 93,952 28,571 2,677 9,977 Intersegment revenue 0-969 1 272 4 692 Total revenue 135,177-969 93,953 28,843 2,681 10,669 EBITDA 32,578 21,662 6,319 295 4,302 Depreciation / amortization - 8,251-3,808-4,283-22 - 138 Segment operating result (EBIT) 24,327 17,854 2,036 273 4,164 2014 Thousands of Total Elimination Design Build Manage Media & Entertainment Revenue, external 102,266 84,552 7,124 2,406 8,184 Intersegment revenue 0-530 1 160 4 365 Total revenue 102,266-530 84,553 7,284 2,410 8,549 EBITDA 25,580 20,262 1,613 347 3,358 Depreciation / amortization - 4,257-3,677-456 - 24-100 Segment operating result (EBIT) 21,323 16,585 1,157 323 3,258 13
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY for the period from January 1 to June 30, 2015 and 2014 STATEMENT OF CHANGES IN EQUITY Equity attributable to the parent company s shareholders Thousands of Subscribed capital Capital reserve Retained earnings currency conversion Total Non-controlling interests Total equity As of January 1, 2014 9,625 41,360 78,367-12,785 116,567 1,598 118,165 Difference from currency translation - 1,609-1,609 5-1,604 Remeasurement gains/ losses from pensions and related obligations - 69-69 - 29-98 Net income for the year 14,411 14,411 830 15,241 Total comprehensive income for the year 14,342-1,609 12,733 806 13,539 Share purchase from noncontrolling interests 0 0 0 0 Dividend payments to non-controlling interests - 134-134 - 727-861 Dividend payment - 12,513-12,513 0-12,513 As of June 30, 2014 9,625 41,360 80,062-14,394 116,653 1,677 118,330 As of January 1, 2015 9,625 41,360 96,621-12,625 134,981 1,595 136,576 Difference from currency translation 8,891 8,891 334 9,225 Remeasurement gains/ losses from pensions and related obligations - 296-296 - 127-423 Net income for the year 15,499 15,499 834 16,333 Total comprehensive income for the year 15,203 8,891 24,094 1,041 25,135 Increase of share capital through corporate funds 28,875-28,875 0 0 Acquisition of non-controlling interests - 544-544 537-7 Dividend payments to non-controlling interests - 202-202 - 1,173-1,375 Dividend payment - 15,400-15,400 0-15,400 As of June 30, 2015 38,500 12,485 95,678-3,734 142,929 2,000 144,929
HALF YEAR REPORT AS OF JUNE 30, 2015 FINANCIAL CALENDAR 2015 October 30, 2015 November 23 24, 2015 Publication 3rd Quarter 2015 German Equity Forum Frankfurt / Main GRAPHISOFT launches ARCHICAD 19. With the slogan Faster Than Ever! GRAPHISOFT offers the undisputed speed leader in the BIM business. No more waiting for views to load. Read more CONTACT Nemetschek AG, Munich Investor Relations, Konrad-Zuse-Platz 1, 81829 Munich Contact: Stefanie Zimmermann, Director Investor Relations and Corporate Communication Tel.: + 49 89 92793-1229, Fax: +49 89 92793-4229 E-Mail: szimmermann@nemetschek.com 15
NEMETSCHEK Aktiengesellschaft Konrad-Zuse-Platz 1 81829 Munich Tel. +49 89 92793-0 Fax +49 89 92793-5200 investorrelations@nemetschek.com www.nemetschek.com